202 Vivant Street, Newmarket

$798,899
202 Vivant Street

$798,899

New
22d
Att/Row/Townhouse3-Storey

202 Vivant Street, Newmarket

Total Monthly Obligation $3,970

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
22d
Score
18
Yield
4.7%
Cash on Cash
-3.7%
Cap Rate
3.8%
5Y IRR
12.6%
10Y IRR
12.3%
Property Type-Att/Row/Townhouse
MLS® Number-N13846506
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-20.01 × 45.28 ft
Listed on site-Oct 1, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,466.56 (2026)
Parking-3 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-BAY STREET INTEGRITY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Vinyl Siding, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediately
Neighbourhood-Woodland Hill
Title-Residential Freehold

No agent assigned

Welcome to this beautifully updated 3-bedroom, 3-bathroom freehold townhome (No Potl fee) in desirable Woodland Hill, just minutes walk from Upper Canada Mall. Freshly painted throughout with quality Benjamin Moore paint, this home offers a bright and inviting interior with numerous recent updates. New ceiling and bathroom light fixtures, brand new quality 7mm vinyl flooring on the third floor, and a brand-new powder room vanity and faucet. The front stone stair landing has also been professionally re-levelled. Numerous quality builder upgrades (total over 24k dollars) add lasting value, including smooth ceiling throughout, full height kitchen cabinets and crown moldings, upgraded solid hardwood oak staircase and railings, stainless steel appliances, range hood, under-cabinet lighting, window frames and door casings. 9" ceiling on the second floor, large windows, sliding door to covered balcony. Functional open concept layout with spacious bedrooms and direct garage access. 2 bedrooms on the third floor both with spacious walk in closet. Excellent location, Conveniently located close to Upper Canada Mall, shopping, restaurants, parks, schools, GO Station and Viva and major highways 400 and 404. A well-maintained home with thoughtful updates and quality finishes, truly turn key ready for you to move in and enjoy.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$639,119
Land Transfer Taxes$12,453
Legal Fees (Est.)
$
Total cash required for closing$173,733

Total Monthly Obligation

$3,970/mo
Mortgage $3,223
Monthly Loss $3,122
Principal$848
Interest$2,375
Property Tax$372
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.2%30
10-Year IRR
9.9%
Returns Index
16.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$37,320/yr
NOI
$24,621/yr
Net Cash Flow
-$1,171/mo
Cash Margin
-37.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
21.6/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 202 Vivant Street

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.